411 W Seaside Way
Long Beach, California, 90802
2 bed • 2 bath • 6 guests • $700,000
Annual Revenue
$88,754
Profit (Cash Flow)
$23,934
Cap Rate
9.4%
Annual Revenue
AirDNA projects $289/night at 56% occupancy ($59,111)
Occupancy Rate
Avg Daily Rate
Return Metrics
15.24% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.24%
Cap Rate
9.35%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$28,181
Deductible property tax
$5,040
Your total deduction
$71,890
Your adjusted annual income
$150,000 - $71,890 = $78,110
Taxes on $78,110 (30%)
$23,433
Your old tax bill
$45,000
Your new tax bill
$23,433
Estimated tax savings
$21,567
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com